0.809
RevenueNT$B
1.621
1.694
1.739
1.806
1.857
1.934
1.985
2.119
2.245
2.364
0.885
4.95%
4.53%
76
26.55
Revenue growth%
15.27
12.35
14.34
12.69
15.16
14.81
17.67
19.98
22.16
20.91
15.26
19.98
15.21
31
29.45
Gross margin%
13.92
11.80
13.17
11.97
12.32
14.20
14.57
15.81
15.36
14.40
3.13
14.57
14.06
38
28.07
Operating margin%
18.99
17.67
19.45
16.62
16.44
17.22
17.85
19.92
21.37
18.91
19.85
18.91
18.38
41
27.36
Net margin%
18.12
19.71
20.03
17.50
19.60
18.77
19.51
18.59
16.94
15.51
25.16
18.59
18.68
10
10.77
P/E ratio (avg)x
24.42
25.50
26.63
25.61
25.19
24.85
24.34
27.03
30.12
27.95
30.67
27.03
25.56
81
13.42
EV/EBITx
48.19
56.17
55.18
53.46
52.94
56.78
59.97
59.45
65.12
74.44
15.18
59.97
56.47
55
3.05
FCF yield (avg)%
14.86
12.13
12.93
11.75
13.84
16.74
14.15
13.75
14.43
11.51
6.86
14.15
13.79
10
27.48
FCF margin%
22.03
23.28
20.52
23.11
24.20
22.98
25.70
24.41
26.76
27.48
11.76
25.70
23.74
78
1.088
FCF / Net incomex
1.788
1.794
1.875
1.993
1.857
1.918
1.772
1.544
1.408
1.518
0.431
1.544
1.791
45
12.16
ROIC%
30.77
30.96
28.21
26.10
27.81
25.67
24.91
24.26
26.97
26.89
15.05
25.67
26.93
6
17.73
Return on equity%
5.61
6.45
6.88
9.87
11.40
14.12
16.64
16.87
18.36
19.97
17.60
16.87
12.76
95
10.06
Return on assets%
21.97
20.69
23.51
21.97
22.67
25.54
25.96
27.84
30.08
27.53
2.58
27.53
24.52
51
6.30
EPSNT$
10.70
11.27
10.97
11.35
11.77
14.00
14.97
14.58
14.78
16.26
6.96
6.68%
4.11%
—
29.98
EPS growth%
23.35
25.28
25.45
24.91
27.23
28.16
27.89
29.84
28.60
31.54
6.95
28.60
27.56
74
6.06
Bookvalue per shNT$
11.40
11.68
12.71
13.89
15.74
14.58
13.30
14.51
13.94
14.32
5.79
(1.88%)
2.61%
—
8.34
FCF per shareNT$
9.23
9.11
10.54
10.27
12.21
13.84
13.82
13.34
13.19
13.51
5.05
2.05%
4.30%
—
18.25
Dividend per shNT$
23.01
23.78
26.97
27.06
27.31
29.32
32.52
36.68
37.60
42.79
8.90
9.39%
7.36%
—
28.17
Div yield (avg)%
28.81
25.87
28.71
28.95
31.84
31.41
29.09
30.80
30.60
31.75
17.34
30.80
29.85
60
15.73
Payout ratio%
23.14
25.62
23.67
26.09
27.23
27.89
30.19
29.87
27.22
29.40
4.25
29.40
27.23
77
82.02
Shares (diluted)M
90.80
91.37
99.72
101.1
114.7
117.9
134.0
143.8
146.4
164.1
80.65
7.43%
5.86%
84
4.71
Buyback yield%
15.84
16.79
14.81
15.60
17.25
16.65
18.68
17.88
18.55
20.40
12.86
18.55
17.02
35
1.715
D/E ratiox
0.521
0.609
0.694
0.695
0.692
0.702
0.747
0.844
0.953
1.024
1.685
0.844
0.699
7
2.384
Enterprise valueNT$B
1.763
1.910
2.127
2.414
2.425
2.369
2.362
2.246
2.609
2.580
2.585
1.25%
4.36%
86
1.040
LT debtNT$B
1.227
1.110
1.143
1.168
1.141
1.026
1.026
1.127
0.996
1.114
1.156
(0.49%)
(0.84%)
13
Cost of revenue
4.70%
1.02×
Operating expenses
4.54%
1.00×
Property and equipment
22.92%
Goodwill & intangibles
14.15%